The Discounted Cash Flow (DCF) valuation of Realty Income Corp (O) is (51.40) USD. With the latest stock price at 58.82 USD, the upside of Realty Income Corp based on DCF is -187.4%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.8% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (123.23) - (42.43) | (51.40) |
| Upside | -309.5% - -172.1% | -187.4% |